[LIIHEN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -15.17%
YoY- -75.67%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 137,531 132,678 124,790 112,981 103,200 95,824 94,393 28.43%
PBT 1,581 2,715 2,817 1,242 1,073 399 1,159 22.92%
Tax -737 -1,151 -964 -677 -407 -567 -657 7.93%
NP 844 1,564 1,853 565 666 -168 502 41.25%
-
NP to SH 844 1,564 1,853 565 666 -168 502 41.25%
-
Tax Rate 46.62% 42.39% 34.22% 54.51% 37.93% 142.11% 56.69% -
Total Cost 136,687 131,114 122,937 112,416 102,534 95,992 93,891 28.36%
-
Net Worth 60,142 84,323 83,585 84,231 84,435 82,799 81,906 -18.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 901 2,099 3,299 3,593 3,593 2,395 2,393 -47.76%
Div Payout % 106.87% 134.25% 178.07% 636.00% 539.55% 0.00% 476.86% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,142 84,323 83,585 84,231 84,435 82,799 81,906 -18.56%
NOSH 60,142 59,803 60,133 60,165 59,883 59,999 59,785 0.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.61% 1.18% 1.48% 0.50% 0.65% -0.18% 0.53% -
ROE 1.40% 1.85% 2.22% 0.67% 0.79% -0.20% 0.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 228.67 221.86 207.52 187.78 172.34 159.71 157.89 27.92%
EPS 1.40 2.62 3.08 0.94 1.11 -0.28 0.84 40.44%
DPS 1.50 3.50 5.50 6.00 6.00 4.00 4.00 -47.90%
NAPS 1.00 1.41 1.39 1.40 1.41 1.38 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 60,165
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.47 24.57 23.11 20.92 19.11 17.75 17.48 28.43%
EPS 0.16 0.29 0.34 0.10 0.12 -0.03 0.09 46.59%
DPS 0.17 0.39 0.61 0.67 0.67 0.44 0.44 -46.86%
NAPS 0.1114 0.1562 0.1548 0.156 0.1564 0.1533 0.1517 -18.55%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.56 0.64 0.77 0.61 0.73 0.88 -
P/RPS 0.25 0.25 0.31 0.41 0.35 0.46 0.56 -41.50%
P/EPS 41.33 21.41 20.77 82.00 54.85 -260.71 104.80 -46.13%
EY 2.42 4.67 4.81 1.22 1.82 -0.38 0.95 86.20%
DY 2.59 6.25 8.59 7.79 9.84 5.48 4.55 -31.24%
P/NAPS 0.58 0.40 0.46 0.55 0.43 0.53 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 -
Price 0.66 0.59 0.57 0.66 0.84 0.68 0.79 -
P/RPS 0.29 0.27 0.27 0.35 0.49 0.43 0.50 -30.38%
P/EPS 47.03 22.56 18.50 70.28 75.53 -242.86 94.09 -36.93%
EY 2.13 4.43 5.41 1.42 1.32 -0.41 1.06 59.03%
DY 2.27 5.93 9.65 9.09 7.14 5.88 5.06 -41.31%
P/NAPS 0.66 0.42 0.41 0.47 0.60 0.49 0.58 8.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment